SUZUKEN CO.,LTD.

9987 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥5,173.00
-0.46%
Delayed · cached 15 min

Fair value analysis

9987
SUZUKEN CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥5,173.00
Close used for this calculation
¥8,732.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability17/25
Returns11/25
Balance Sheet11/25
Efficiency23/25
Growth23/25
Good
Quality radar
62Prof.17/25Ret.11/25Eff.23/25B.Sht11/25Growth23/25

Consensus fair value

¥8,732.54
Below FV
▲ +68.8% against the close used
Model range ¥5,080.63 – ¥15,045.99
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥5,080.63Fair value¥8,732.54Bull¥15,045.99
FairClose
52-week traded range
52W low ¥4,806.0052W high ¥6,606.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SUZUKEN CO.,LTD. closed at ¥5,173.00, 40.8% below the consensus fair value of ¥8,732.54 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,253.51
+1.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,694.33
+68.1%
√(22.5 × EPS × BVPS)
EPS=545.54, BVPS=6158.33
P/E Fair Value
¥10,910.80
+110.9%
EPS × 20x (sector P/E)
EPS=545.54, Sector P/E=20x
Peter Lynch (PEG)
¥15,045.99
+190.9%
EPS × Growth% (PEG = 1 is fair)
EPS=545.54, g=27.6%
EV/EBITDA
¥12,543.73
+142.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=48.72B
Dividend Discount (DDM)
¥5,391.30
+4.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.84, r=10%, g=8%
Book Value (P/B)
¥5,080.63
-1.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6158.33, ROE=9.3%, g=6%, r=10%
Reverse DCF
¥5,173.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 27.6%
Margin of Safety
¥6,214.66
+20.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8286.21, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.